Terraced
TW13
3 beds
2 baths
Cromwell Road, Feltham, Middlesex TW13
London, England · TW13
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£18,469
↗ 13%After 5 Years
Change In Property Value
£59,297
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,448 | £20,755 | £21,066 | £21,593 | £22,133 | £105,994 |
| Total Expenses | £16,541 | £16,584 | £16,625 | £16,689 | £16,753 | £83,192 |
| Profit Before Tax | £3,907 | £4,171 | £4,441 | £4,904 | £5,379 | £22,802 |
| Profit After Tax | £3,165 | £3,378 | £3,597 | £3,972 | £4,357 | £18,469 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £3,169 | £12,078 | £19,127 | £24,638 | £18,754 | £77,766 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change